[SPTOTO] QoQ Cumulative Quarter Result on 31-Jan-2010 [#3]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

15-Mar-2010

Admission Sponsor

Sponsor

Financial Year

30-Apr-2010

Quarter

31-Jan-2010 [#3]

Profit Trend

QoQ- 48.2%

YoY- -0.79%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	CAGR
Cumulative Result
Revenue	1,681,185	835,395	3,392,810	2,534,029	1,683,270	826,165	3,695,686	-40.76%
YoY %	101.24%	-75.38%	33.89%	50.54%	103.75%	-77.65%	-	-
Horiz. %	45.49%	22.60%	91.80%	68.57%	45.55%	22.35%	100.00%	-
PBT	196,338	98,598	548,188	428,834	289,575	142,138	585,544	-51.63%
YoY %	99.13%	-82.01%	27.83%	48.09%	103.73%	-75.73%	-	-
Horiz. %	33.53%	16.84%	93.62%	73.24%	49.45%	24.27%	100.00%	-
Tax	-63,873	-33,341	-159,710	-125,502	-84,905	-40,754	-163,528	-46.47%
YoY %	-91.57%	79.12%	-27.26%	-47.81%	-108.34%	75.08%	-	-
Horiz. %	39.06%	20.39%	97.67%	76.75%	51.92%	24.92%	100.00%	-
NP	132,465	65,257	388,478	303,332	204,670	101,384	422,016	-53.71%
YoY %	102.99%	-83.20%	28.07%	48.21%	101.88%	-75.98%	-	-
Horiz. %	31.39%	15.46%	92.05%	71.88%	48.50%	24.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	129,038	63,956	383,504	300,847	202,996	100,452	413,554	-53.89%
YoY %	101.76%	-83.32%	27.47%	48.20%	102.08%	-75.71%	-	-
Horiz. %	31.20%	15.46%	92.73%	72.75%	49.09%	24.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.53%	33.82%	29.13%	29.27%	29.32%	28.67%	27.93%	-
YoY %	-3.81%	16.10%	-0.48%	-0.17%	2.27%	2.65%	-	-
Horiz. %	116.47%	121.09%	104.30%	104.80%	104.98%	102.65%	100.00%	-
Total Cost	1,548,720	770,138	3,004,332	2,230,697	1,478,600	724,781	3,273,670	-39.20%
YoY %	101.10%	-74.37%	34.68%	50.87%	104.01%	-77.86%	-	-
Horiz. %	47.31%	23.53%	91.77%	68.14%	45.17%	22.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	361,038	401,397	449,263	368,491	299,673	189,056	477,317	-16.94%
YoY %	-10.05%	-10.65%	21.92%	22.96%	58.51%	-60.39%	-	-
Horiz. %	75.64%	84.09%	94.12%	77.20%	62.78%	39.61%	100.00%	-

	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	CAGR
Dividend
Div	160,461	107,039	759,784	651,440	644,948	623,886	316,662	-36.36%
YoY %	49.91%	-85.91%	16.63%	1.01%	3.38%	97.02%	-	-
Horiz. %	50.67%	33.80%	239.94%	205.72%	203.67%	197.02%	100.00%	-
Div Payout %	124.35%	167.36%	198.12%	216.54%	317.72%	621.08%	76.57%	-
YoY %	-25.70%	-15.53%	-8.51%	-31.85%	-48.84%	711.13%	-	-
Horiz. %	162.40%	218.57%	258.74%	282.80%	414.94%	811.13%	100.00%	-

	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	CAGR
Equity
Net Worth	361,038	401,397	449,263	368,491	299,673	189,056	477,317	-16.94%
YoY %	-10.05%	-10.65%	21.92%	22.96%	58.51%	-60.39%	-	-
Horiz. %	75.64%	84.09%	94.12%	77.20%	62.78%	39.61%	100.00%	-
NOSH	1,337,181	1,337,991	1,321,363	1,316,041	1,302,926	1,260,376	1,256,098	4.24%
YoY %	-0.06%	1.26%	0.40%	1.01%	3.38%	0.34%	-	-
Horiz. %	106.46%	106.52%	105.20%	104.77%	103.73%	100.34%	100.00%	-

	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	CAGR
Ratio Analysis
NP Margin	7.88%	7.81%	11.45%	11.97%	12.16%	12.27%	11.42%	-
YoY %	0.90%	-31.79%	-4.34%	-1.56%	-0.90%	7.44%	-	-
Horiz. %	69.00%	68.39%	100.26%	104.82%	106.48%	107.44%	100.00%	-
ROE	35.74%	15.93%	85.36%	81.64%	67.74%	53.13%	86.64%	-
YoY %	124.36%	-81.34%	4.56%	20.52%	27.50%	-38.68%	-	-
Horiz. %	41.25%	18.39%	98.52%	94.23%	78.19%	61.32%	100.00%	-

	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	CAGR
Per Share
RPS	125.73	62.44	256.77	192.55	129.19	65.55	294.22	-43.17%
YoY %	101.36%	-75.68%	33.35%	49.04%	97.09%	-77.72%	-	-
Horiz. %	42.73%	21.22%	87.27%	65.44%	43.91%	22.28%	100.00%	-
EPS	9.65	4.78	29.02	22.86	15.58	7.97	32.93	-55.78%
YoY %	101.88%	-83.53%	26.95%	46.73%	95.48%	-75.80%	-	-
Horiz. %	29.30%	14.52%	88.13%	69.42%	47.31%	24.20%	100.00%	-
DPS	12.00	8.00	57.50	49.50	49.50	49.50	25.21	-38.95%
YoY %	50.00%	-86.09%	16.16%	0.00%	0.00%	96.35%	-	-
Horiz. %	47.60%	31.73%	228.08%	196.35%	196.35%	196.35%	100.00%	-
NAPS	0.27	0.30	0.34	0.28	0.23	0.15	0.38	-20.32%
YoY %	-10.00%	-11.76%	21.43%	21.74%	53.33%	-60.53%	-	-
Horiz. %	71.05%	78.95%	89.47%	73.68%	60.53%	39.47%	100.00%	-

	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,342,263
RPS	124.44	61.84	251.13	187.57	124.59	61.15	273.55	-40.76%
YoY %	101.23%	-75.38%	33.89%	50.55%	103.74%	-77.65%	-	-
Horiz. %	45.49%	22.61%	91.80%	68.57%	45.55%	22.35%	100.00%	-
EPS	9.55	4.73	28.39	22.27	15.03	7.44	30.61	-53.90%
YoY %	101.90%	-83.34%	27.48%	48.17%	102.02%	-75.69%	-	-
Horiz. %	31.20%	15.45%	92.75%	72.75%	49.10%	24.31%	100.00%	-
DPS	11.88	7.92	56.24	48.22	47.74	46.18	23.44	-36.35%
YoY %	50.00%	-85.92%	16.63%	1.01%	3.38%	97.01%	-	-
Horiz. %	50.68%	33.79%	239.93%	205.72%	203.67%	197.01%	100.00%	-
NAPS	0.2672	0.2971	0.3325	0.2728	0.2218	0.1399	0.3533	-16.94%
YoY %	-10.06%	-10.65%	21.88%	22.99%	58.54%	-60.40%	-	-
Horiz. %	75.63%	84.09%	94.11%	77.21%	62.78%	39.60%	100.00%	-

	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/10/10	30/07/10	30/04/10	29/01/10	30/10/09	31/07/09	30/04/09	-
Price	4.08	4.11	4.47	4.13	4.23	4.27	4.38	-
P/RPS	3.25	6.58	1.74	2.14	3.27	6.51	1.49	67.95%
YoY %	-50.61%	278.16%	-18.69%	-34.56%	-49.77%	336.91%	-	-
Horiz. %	218.12%	441.61%	116.78%	143.62%	219.46%	436.91%	100.00%	-
P/EPS	42.28	85.98	15.40	18.07	27.15	53.58	13.30	115.74%
YoY %	-50.83%	458.31%	-14.78%	-33.44%	-49.33%	302.86%	-	-
Horiz. %	317.89%	646.47%	115.79%	135.86%	204.14%	402.86%	100.00%	-
EY	2.37	1.16	6.49	5.54	3.68	1.87	7.52	-53.59%
YoY %	104.31%	-82.13%	17.15%	50.54%	96.79%	-75.13%	-	-
Horiz. %	31.52%	15.43%	86.30%	73.67%	48.94%	24.87%	100.00%	-
DY	2.94	1.95	12.86	11.99	11.70	11.59	5.76	-36.05%
YoY %	50.77%	-84.84%	7.26%	2.48%	0.95%	101.22%	-	-
Horiz. %	51.04%	33.85%	223.26%	208.16%	203.12%	201.22%	100.00%	-
P/NAPS	15.11	13.70	13.15	14.75	18.39	28.47	11.53	19.69%
YoY %	10.29%	4.18%	-10.85%	-19.79%	-35.41%	146.92%	-	-
Horiz. %	131.05%	118.82%	114.05%	127.93%	159.50%	246.92%	100.00%	-

	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	CAGR
Price Multiplier on Announcement Date
Date	10/12/10	20/09/10	18/06/10	15/03/10	10/12/09	09/09/09	15/06/09	-
Price	4.04	4.02	4.33	4.28	4.11	4.23	4.41	-
P/RPS	3.21	6.44	1.69	2.22	3.18	6.45	1.50	65.83%
YoY %	-50.16%	281.07%	-23.87%	-30.19%	-50.70%	330.00%	-	-
Horiz. %	214.00%	429.33%	112.67%	148.00%	212.00%	430.00%	100.00%	-
P/EPS	41.87	84.10	14.92	18.72	26.38	53.07	13.39	113.39%
YoY %	-50.21%	463.67%	-20.30%	-29.04%	-50.29%	296.34%	-	-
Horiz. %	312.70%	628.08%	111.43%	139.81%	197.01%	396.34%	100.00%	-
EY	2.39	1.19	6.70	5.34	3.79	1.88	7.47	-53.12%
YoY %	100.84%	-82.24%	25.47%	40.90%	101.60%	-74.83%	-	-
Horiz. %	31.99%	15.93%	89.69%	71.49%	50.74%	25.17%	100.00%	-
DY	2.97	1.99	13.28	11.57	12.04	11.70	5.72	-35.32%
YoY %	49.25%	-85.02%	14.78%	-3.90%	2.91%	104.55%	-	-
Horiz. %	51.92%	34.79%	232.17%	202.27%	210.49%	204.55%	100.00%	-
P/NAPS	14.96	13.40	12.74	15.29	17.87	28.20	11.61	18.35%
YoY %	11.64%	5.18%	-16.68%	-14.44%	-36.63%	142.89%	-	-
Horiz. %	128.85%	115.42%	109.73%	131.70%	153.92%	242.89%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos